vs
Forestar Group Inc.（FOR）与Mirion Technologies, Inc.（MIR）财务数据对比。点击上方公司名可切换其他公司
Forestar Group Inc.的季度营收约是Mirion Technologies, Inc.的1.1倍（$273.0M vs $257.6M），Mirion Technologies, Inc.同比增速更快（27.5% vs 9.0%），过去两年Mirion Technologies, Inc.的营收复合增速更高（11.5% vs -9.6%）
福雷斯特集团是一家住宅地块开发企业，总部位于得克萨斯州阿灵顿，业务覆盖美国21个州的51个市场。截至2020年12月31日的12个月内，该公司交付了11518块住宅地块，目前在纽约证券交易所上市，自2002年起就是美国规模最大的住宅建筑商D.R. Horton的控股子公司。
Mirion Technologies是全球领先的辐射检测、监测与安全解决方案提供商，核心产品涵盖个人剂量测量系统、辐射成像设备及辐射风险管理软件，服务核电、医疗、国防、工业等多个核心领域，客户遍布北美、欧洲及亚太地区。
FOR vs MIR — 直观对比
营收规模更大
FOR
是对方的1.1倍
$257.6M
营收增速更快
MIR
高出18.5%
9.0%
两年增速更快
MIR
近两年复合增速
-9.6%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $273.0M | $257.6M |
| 净利润 | $15.4M | — |
| 毛利率 | 20.1% | 46.2% |
| 营业利润率 | 7.6% | 1.4% |
| 净利率 | 5.6% | — |
| 营收同比 | 9.0% | 27.5% |
| 净利润同比 | -6.7% | — |
| 每股收益（稀释后） | $0.30 | $-0.01 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收FORMIR
| Q1 26 | — | $257.6M | ||
| Q4 25 | $273.0M | $277.4M | ||
| Q3 25 | $670.5M | $223.1M | ||
| Q2 25 | $390.5M | $222.9M | ||
| Q1 25 | $351.0M | $202.0M | ||
| Q4 24 | $250.4M | $254.3M | ||
| Q3 24 | $551.3M | $206.8M | ||
| Q2 24 | $318.4M | $207.1M |
净利润FORMIR
| Q1 26 | — | — | ||
| Q4 25 | $15.4M | $17.3M | ||
| Q3 25 | $86.9M | $2.9M | ||
| Q2 25 | $32.9M | $8.3M | ||
| Q1 25 | $31.6M | $300.0K | ||
| Q4 24 | $16.5M | $15.0M | ||
| Q3 24 | $81.5M | $-13.6M | ||
| Q2 24 | $38.7M | $-11.7M |
毛利率FORMIR
| Q1 26 | — | 46.2% | ||
| Q4 25 | 20.1% | 48.8% | ||
| Q3 25 | 22.3% | 46.8% | ||
| Q2 25 | 20.4% | 46.0% | ||
| Q1 25 | 22.6% | 47.6% | ||
| Q4 24 | 22.0% | 48.1% | ||
| Q3 24 | 23.9% | 44.9% | ||
| Q2 24 | 22.5% | 47.0% |
营业利润率FORMIR
| Q1 26 | — | 1.4% | ||
| Q4 25 | 7.6% | 9.2% | ||
| Q3 25 | 16.9% | 3.3% | ||
| Q2 25 | 11.2% | 4.4% | ||
| Q1 25 | 11.6% | 4.3% | ||
| Q4 24 | 8.7% | 11.4% | ||
| Q3 24 | 19.7% | -0.8% | ||
| Q2 24 | 16.2% | 1.1% |
净利率FORMIR
| Q1 26 | — | — | ||
| Q4 25 | 5.6% | 6.2% | ||
| Q3 25 | 13.0% | 1.3% | ||
| Q2 25 | 8.4% | 3.7% | ||
| Q1 25 | 9.0% | 0.1% | ||
| Q4 24 | 6.6% | 5.9% | ||
| Q3 24 | 14.8% | -6.6% | ||
| Q2 24 | 12.2% | -5.6% |
每股收益（稀释后）FORMIR
| Q1 26 | — | $-0.01 | ||
| Q4 25 | $0.30 | $0.07 | ||
| Q3 25 | $1.70 | $0.01 | ||
| Q2 25 | $0.65 | $0.03 | ||
| Q1 25 | $0.62 | $0.00 | ||
| Q4 24 | $0.32 | $0.08 | ||
| Q3 24 | $1.59 | $-0.07 | ||
| Q2 24 | $0.76 | $-0.06 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $211.7M | $397.9M |
| 总债务越低越好 | $793.2M | — |
| 股东权益账面价值 | $1.8B | $1.9B |
| 总资产 | $3.2B | $3.5B |
| 负债/权益比越低杠杆越低 | 0.44× | — |
8季度趋势，按日历期对齐
现金及短期投资FORMIR
| Q1 26 | — | $397.9M | ||
| Q4 25 | $211.7M | $412.3M | ||
| Q3 25 | $379.2M | $933.2M | ||
| Q2 25 | $189.2M | $262.6M | ||
| Q1 25 | $174.3M | $185.8M | ||
| Q4 24 | $132.0M | $175.2M | ||
| Q3 24 | $481.2M | $133.3M | ||
| Q2 24 | $359.2M | $122.2M |
总债务FORMIR
| Q1 26 | — | — | ||
| Q4 25 | $793.2M | — | ||
| Q3 25 | $802.7M | $444.8M | ||
| Q2 25 | $872.8M | $444.9M | ||
| Q1 25 | $872.5M | $686.6M | ||
| Q4 24 | $806.8M | $686.4M | ||
| Q3 24 | $706.4M | $685.1M | ||
| Q2 24 | $706.1M | $684.1M |
股东权益FORMIR
| Q1 26 | — | $1.9B | ||
| Q4 25 | $1.8B | $1.9B | ||
| Q3 25 | $1.8B | $1.8B | ||
| Q2 25 | $1.7B | $1.5B | ||
| Q1 25 | $1.6B | $1.5B | ||
| Q4 24 | $1.6B | $1.5B | ||
| Q3 24 | $1.6B | $1.5B | ||
| Q2 24 | $1.5B | $1.5B |
总资产FORMIR
| Q1 26 | — | $3.5B | ||
| Q4 25 | $3.2B | $3.6B | ||
| Q3 25 | $3.1B | $3.5B | ||
| Q2 25 | $3.1B | $2.7B | ||
| Q1 25 | $3.0B | $2.6B | ||
| Q4 24 | $3.0B | $2.6B | ||
| Q3 24 | $2.8B | $2.7B | ||
| Q2 24 | $2.7B | $2.6B |
负债/权益比FORMIR
| Q1 26 | — | — | ||
| Q4 25 | 0.44× | — | ||
| Q3 25 | 0.45× | 0.24× | ||
| Q2 25 | 0.52× | 0.30× | ||
| Q1 25 | 0.53× | 0.46× | ||
| Q4 24 | 0.50× | 0.46× | ||
| Q3 24 | 0.44× | 0.45× | ||
| Q2 24 | 0.47× | 0.45× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $-157.0M | $18.9M |
| 自由现金流经营现金流 - 资本支出 | $-157.1M | — |
| 自由现金流率自由现金流/营收 | -57.5% | — |
| 资本支出强度资本支出/营收 | 0.0% | — |
| 现金转化率经营现金流/净利润 | -10.19× | — |
| 过去12个月自由现金流最近4个季度 | $93.0M | — |
8季度趋势，按日历期对齐
经营现金流FORMIR
| Q1 26 | — | $18.9M | ||
| Q4 25 | $-157.0M | $73.0M | ||
| Q3 25 | $256.3M | $22.3M | ||
| Q2 25 | $15.8M | $12.4M | ||
| Q1 25 | $-19.8M | $35.6M | ||
| Q4 24 | $-450.0M | $60.8M | ||
| Q3 24 | $119.2M | $17.1M | ||
| Q2 24 | $-61.7M | $15.2M |
自由现金流FORMIR
| Q1 26 | — | — | ||
| Q4 25 | $-157.1M | $63.2M | ||
| Q3 25 | $255.6M | $13.0M | ||
| Q2 25 | $15.0M | $3.6M | ||
| Q1 25 | $-20.5M | $27.1M | ||
| Q4 24 | — | $49.1M | ||
| Q3 24 | $118.4M | $3.9M | ||
| Q2 24 | $-62.3M | $4.1M |
自由现金流率FORMIR
| Q1 26 | — | — | ||
| Q4 25 | -57.5% | 22.8% | ||
| Q3 25 | 38.1% | 5.8% | ||
| Q2 25 | 3.8% | 1.6% | ||
| Q1 25 | -5.8% | 13.4% | ||
| Q4 24 | — | 19.3% | ||
| Q3 24 | 21.5% | 1.9% | ||
| Q2 24 | -19.6% | 2.0% |
资本支出强度FORMIR
| Q1 26 | — | — | ||
| Q4 25 | 0.0% | 3.5% | ||
| Q3 25 | 0.1% | 4.2% | ||
| Q2 25 | 0.2% | 3.9% | ||
| Q1 25 | 0.2% | 4.2% | ||
| Q4 24 | 0.0% | 4.6% | ||
| Q3 24 | 0.1% | 6.4% | ||
| Q2 24 | 0.2% | 5.4% |
现金转化率FORMIR
| Q1 26 | — | — | ||
| Q4 25 | -10.19× | 4.22× | ||
| Q3 25 | 2.95× | 7.69× | ||
| Q2 25 | 0.48× | 1.49× | ||
| Q1 25 | -0.63× | 118.67× | ||
| Q4 24 | -27.27× | 4.05× | ||
| Q3 24 | 1.46× | — | ||
| Q2 24 | -1.59× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
FOR
| D.R.Horton Inc. | $183.8M | 67% |
| Other | $89.2M | 33% |
MIR
| Product | $197.0M | 76% |
| Service | $60.6M | 24% |
